Terraced DA8 2 beds 1 bath

Manor Road, Erith, Kent DA8

South East, England · DA8

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£3,977

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

50%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,268	£14,482	£14,844	£15,215	£15,672	£74,481
Total Expenses	£13,829	£13,862	£13,909	£13,957	£14,014	£69,571
Profit Before Tax	£439	£620	£935	£1,258	£1,658	£4,909
Profit After Tax	£355	£502	£757	£1,019	£1,343	£3,977
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£3,355	£3,532	£9,938	£13,627	£16,095	£46,548
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	15%	17%	50%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change